Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.56% first-year return on $84,003 initial cash invested.
11.56%
Cash On Cash
9.97%
Cap Rate
1.6
DSCR
$4,196
Rent
$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $3,387 expenses = $809 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$3,387
Mortgage P&I
39%
$1,633
Property Taxes
4%
$148
Home Insurance
3%
$112
HOA
2%
$66
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462